Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.27% first-year return on $127k initial cash invested.
-8.27%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$3,633
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $4,506 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$4,506
Mortgage P&I
71%
$2,566
Property Taxes
14%
$521
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400